[MAXLAND] YoY TTM Result on 30-Jun-2015 [#4]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 34.9%
YoY- 117.44%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 173,367 170,168 165,835 183,770 166,340 186,543 346,404 -10.89%
PBT 33,013 1,919 1,747 61 -13,195 -60,206 -2,000 -
Tax -19,922 2,759 -369 1,781 -545 4,253 3,608 -
NP 13,091 4,678 1,378 1,842 -13,740 -55,953 1,608 41.81%
-
NP to SH 13,841 4,703 1,290 2,389 -13,696 -55,561 1,580 43.55%
-
Tax Rate 60.35% -143.77% 21.12% -2,919.67% - - - -
Total Cost 160,276 165,490 164,457 181,928 180,080 242,496 344,796 -11.98%
-
Net Worth 359,381 347,899 260,399 220,479 146,718 222,094 187,999 11.39%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 359,381 347,899 260,399 220,479 146,718 222,094 187,999 11.39%
NOSH 1,023,730 930,670 620,000 423,999 195,624 173,511 187,999 32.62%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 7.55% 2.75% 0.83% 1.00% -8.26% -29.99% 0.46% -
ROE 3.85% 1.35% 0.50% 1.08% -9.33% -25.02% 0.84% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 16.88 21.52 26.75 43.34 85.03 107.51 184.26 -32.84%
EPS 1.35 0.59 0.21 0.56 -7.00 -32.02 0.84 8.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.44 0.42 0.52 0.75 1.28 1.00 -16.04%
Adjusted Per Share Value based on latest NOSH - 423,999
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 10.81 10.61 10.34 11.46 10.37 11.63 21.60 -10.89%
EPS 0.86 0.29 0.08 0.15 -0.85 -3.46 0.10 43.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2241 0.2169 0.1624 0.1375 0.0915 0.1385 0.1172 11.40%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.24 0.245 0.10 0.16 0.22 0.215 0.35 -
P/RPS 1.42 1.14 0.37 0.37 0.26 0.20 0.19 39.80%
P/EPS 17.80 41.19 48.06 28.40 -3.14 -0.67 41.65 -13.20%
EY 5.62 2.43 2.08 3.52 -31.82 -148.94 2.40 15.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.56 0.24 0.31 0.29 0.17 0.35 11.97%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 06/09/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 12/09/12 -
Price 0.05 0.215 0.085 0.12 0.25 0.215 0.31 -
P/RPS 0.30 1.00 0.32 0.28 0.29 0.20 0.17 9.92%
P/EPS 3.71 36.15 40.85 21.30 -3.57 -0.67 36.89 -31.79%
EY 26.96 2.77 2.45 4.70 -28.00 -148.94 2.71 46.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.49 0.20 0.23 0.33 0.17 0.31 -12.40%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment